REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $26,439 initial cash invested.
Cash On Cash
-8.71%
Cap Rate
4.99%
Rent
$910
Cashflow
-$192
Financing
Purchase Price $126k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,439
Downpayment 20% $25,180
Closing costs 1% $1,259
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $910
Total Expenses $1,102
Mortgage P&I 74% $670
Property Taxes 16% $150
Home Insurance 5% $44
PManagement 10% $91
CapEx 5% $46
Vacancy 6% $55
Maintenance 5% $46
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections